DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.05
Today's Fair Value
$1.52 -91.09%
Margin of Safety
-1021.71%
Projected Value (5Y)
$2.45 -85.63%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 3.15% | CAGR (5y): -3.75%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 4.05x)
%